Portfolio 5 Villas Al-Narjis (Urgent)
Al-Narjis, Riyadh (Saudi Arabia)
Initializing 3D Map
Investment Underwriting
Gross Yield
6.5%
€200.000/yr
Net Cap Rate
4.8%
NOI €150.000
Price / m²
€1240
2500 m² total
5-Year IRR
6.4%
1.4x equity
Scenario Builder
Drag to adjust
5Y Total Return
€1.243.750
Cash-on-Cash
4.4%
Monthly Rent
€16.667
Cap Rate Sensitivity
| Cap Rate | Implied Value | vs. Current |
|---|---|---|
| 2.8% | €5.357.143 | +72.8% |
| 3.3% | €4.545.455 | +46.6% |
| 3.8% | €3.947.368 | +27.3% |
| 4.3% | €3.488.372 | +12.5% |
| 4.8% | €3.125.000 | +0.8% |
| 5.3% | €2.830.189 | -8.7% |
| 5.8% | €2.586.207 | -16.6% |
| 6.3% | €2.380.952 | -23.2% |
| 6.8% | €2.205.882 | -28.8% |
Comparable Assets
Acquisition Cost Summary
Projections are estimates based on market benchmarks and do not constitute financial advice. Actual returns may vary. Rental yields based on regional averages (Savills, JLL EMEA 2025). Consult a qualified advisor before making investment decisions.
Description
Portfolio de 5 villas de luxe pour vente urgente en raison de sortie finale. Prix 26% en dessous de la valeur du marché.
Features
Réserver cette propriété
Dépôt sécurisé • Confirmation immédiate
Isabella Martínez
Senior Luxury Property Consultant
Beachfront Villas & Penthouses
Languages Spoken:
Propriétés similaires
Villa 5CH Jouri Hills (Remise Immédiate)
Jouri Hills, Jumeirah Golf Estates, Dubai
